Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $133k initial cash invested.
-5.37%
Cash On Cash
4.9%
Cap Rate
0.84
DSCR
$3,981
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$4,576
Mortgage P&I
67%
$2,675
Property Taxes
9%
$348
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438